Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.6% first-year return on $262k initial cash invested.
-23.6%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$4,689
Rent
-$5,152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,689 income − $9,841 expenses = $5,152 out of pocket
Investment Breakdown
|
Purchase Price
$1162k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$232k
Closing costs
1%
$11,619
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,689
Total Expenses
$9,841
Mortgage P&I
126%
$5,900
Property Taxes
18%
$865
Home Insurance
9%
$420
HOA
9%
$405
Property Management
15%
$703
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,172